Nifty
:
24273.80
Sensex
:
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)
Nifty
Sensex
:
:
24273.80
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)

Britannia Industries Ltd.

Consumer Food

Rating :
N/A

BSE: 500825 | NSE: BRITANNIA

NSE BSE
4956.05
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  4932.10
  •  4978.80
  •  4906.05
  •  4932.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  466931
  •  23082.54
  •  6469.90
  •  4506.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,29,906.29
  • 60.22
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,32,387.26
  • 1.36%
  • 34.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.55%
  • 0.42%
  • 12.65%
  • FII
  • DII
  • Others
  • 15.72%
  • 17.92%
  • 2.74%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.87
  • 7.65
  • 5.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.88
  • 11.45
  • 7.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.01
  • 8.82
  • 11.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 55.97
  • 53.79
  • 54.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.61
  • 32.78
  • 35.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.93
  • 36.58
  • 37.95

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
88.84
91.97
105.6
119.45
P/E Ratio
56.1
54.19
47.2
41.73
Revenue
16546
18006
19893
22827
EBITDA
3170
3221
3656
4072
Net Income
2140
2230
2568
2876
ROA
23.2
23.3
26.1
27.5
P/B Ratio
30.46
26.87
23.14
20.06
ROE
57.25
52.34
52.15
51.56
FCFF
2017.44
2031.49
2499.31
2805.96
FCFF Yield
1.67
1.68
2.07
2.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
4,432.19
4,069.36
8.92%
4,592.62
4,256.33
7.90%
4,667.57
4,432.88
5.29%
4,250.29
4,010.70
5.97%
Expenses
3,627.02
3,281.91
10.52%
3,747.71
3,435.24
9.10%
3,884.16
3,560.46
9.09%
3,496.63
3,321.82
5.26%
EBITDA
805.17
787.45
2.25%
844.91
821.09
2.90%
783.41
872.42
-10.20%
753.66
688.88
9.40%
EBIDTM
18.17%
19.35%
18.40%
19.29%
16.78%
19.68%
17.73%
17.18%
Other Income
63.02
57.34
9.91%
62.46
50.56
23.54%
46.00
52.35
-12.13%
55.61
53.93
3.12%
Interest
30.65
26.44
15.92%
44.56
31.09
43.33%
34.64
53.42
-35.16%
28.95
53.05
-45.43%
Depreciation
80.96
79.93
1.29%
82.38
78.09
5.49%
76.07
71.68
6.12%
73.93
70.76
4.48%
PBT
756.58
738.42
2.46%
780.43
759.57
2.75%
718.55
799.67
-10.14%
681.75
619.00
10.14%
Tax
192.80
198.01
-2.63%
196.09
202.57
-3.20%
183.60
212.13
-13.45%
176.22
166.54
5.81%
PAT
563.78
540.41
4.32%
584.34
557.00
4.91%
534.95
587.54
-8.95%
505.53
452.46
11.73%
PATM
12.72%
13.28%
12.72%
13.09%
11.46%
13.25%
11.89%
11.28%
EPS
23.24
22.34
4.03%
24.15
23.10
4.55%
22.06
24.39
-9.55%
20.99
18.99
10.53%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
17,942.67
16,769.27
16,300.55
14,136.26
13,136.14
11,599.55
11,054.67
9,913.99
9,054.09
8,397.23
7,858.42
Net Sales Growth
7.00%
2.88%
15.31%
7.61%
13.25%
4.93%
11.51%
9.50%
7.82%
6.86%
 
Cost Of Goods Sold
10,604.05
9,492.03
9,591.30
8,760.30
7,626.10
6,927.47
6,561.46
6,107.10
5,588.68
5,012.72
4,691.81
Gross Profit
7,338.62
7,277.24
6,709.25
5,375.96
5,510.04
4,672.08
4,493.21
3,806.89
3,465.41
3,384.51
3,166.61
GP Margin
40.90%
43.40%
41.16%
38.03%
41.95%
40.28%
40.65%
38.40%
38.27%
40.31%
40.30%
Total Expenditure
14,755.52
13,599.43
13,511.85
11,934.75
10,626.85
9,756.37
9,321.25
8,412.34
7,775.91
7,182.84
6,994.51
Power & Fuel Cost
-
327.25
272.20
217.68
182.29
177.70
175.17
128.83
104.28
95.16
110.96
% Of Sales
-
1.95%
1.67%
1.54%
1.39%
1.53%
1.58%
1.30%
1.15%
1.13%
1.41%
Employee Cost
-
708.70
658.38
542.26
527.38
486.69
441.82
401.60
352.61
341.36
280.58
% Of Sales
-
4.23%
4.04%
3.84%
4.01%
4.20%
4.00%
4.05%
3.89%
4.07%
3.57%
Manufacturing Exp.
-
876.12
893.75
752.29
672.21
610.68
621.32
487.59
509.93
510.15
555.68
% Of Sales
-
5.22%
5.48%
5.32%
5.12%
5.26%
5.62%
4.92%
5.63%
6.08%
7.07%
General & Admin Exp.
-
120.05
108.40
93.35
56.55
49.72
53.28
55.78
84.06
72.36
42.49
% Of Sales
-
0.72%
0.67%
0.66%
0.43%
0.43%
0.48%
0.56%
0.93%
0.86%
0.54%
Selling & Distn. Exp.
-
1,405.47
1,365.46
1,093.97
1,107.27
1,075.51
1,054.21
897.70
830.95
873.47
1,078.84
% Of Sales
-
8.38%
8.38%
7.74%
8.43%
9.27%
9.54%
9.05%
9.18%
10.40%
13.73%
Miscellaneous Exp.
-
669.81
622.36
474.90
455.05
428.60
413.99
333.74
305.40
277.62
1,078.84
% Of Sales
-
3.99%
3.82%
3.36%
3.46%
3.69%
3.74%
3.37%
3.37%
3.31%
2.98%
EBITDA
3,187.15
3,169.84
2,788.70
2,201.51
2,509.29
1,843.18
1,733.42
1,501.65
1,278.18
1,214.39
863.91
EBITDA Margin
17.76%
18.90%
17.11%
15.57%
19.10%
15.89%
15.68%
15.15%
14.12%
14.46%
10.99%
Other Income
227.09
214.18
258.07
222.83
312.87
279.40
206.45
166.37
150.54
124.35
87.96
Interest
138.80
164.00
169.10
144.29
110.90
76.90
9.09
7.59
5.45
4.87
3.86
Depreciation
313.34
300.46
225.91
200.54
197.85
184.81
161.88
142.07
119.27
113.41
144.48
PBT
2,937.31
2,919.56
2,651.76
2,079.51
2,513.41
1,860.87
1,768.90
1,518.36
1,304.00
1,220.46
803.53
Tax
748.71
779.25
716.45
562.35
663.02
450.70
612.47
514.22
419.67
396.10
261.11
Tax Rate
25.49%
26.72%
23.67%
27.06%
26.39%
24.44%
34.62%
33.87%
32.18%
32.45%
27.50%
PAT
2,188.60
2,139.81
2,321.77
1,524.82
1,863.09
1,402.19
1,160.09
1,004.41
884.19
824.32
688.43
PAT before Minority Interest
2,189.47
2,134.22
2,316.32
1,515.98
1,849.78
1,393.16
1,156.43
1,004.14
884.33
824.36
688.48
Minority Interest
0.87
5.59
5.45
8.84
13.31
9.03
3.66
0.27
-0.14
-0.04
-0.05
PAT Margin
12.20%
12.76%
14.24%
10.79%
14.18%
12.09%
10.49%
10.13%
9.77%
9.82%
8.76%
PAT Growth
2.39%
-7.84%
52.27%
-18.16%
32.87%
20.87%
15.50%
13.60%
7.26%
19.74%
 
EPS
90.85
88.83
96.38
63.30
77.34
58.21
48.16
41.69
36.70
34.22
28.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
3,941.52
3,534.27
2,558.10
3,547.66
4,402.83
4,253.25
3,406.23
2,696.42
2,091.68
1,245.11
Share Capital
24.09
24.09
24.09
24.09
24.05
24.03
24.01
24.00
24.00
23.99
Total Reserves
3,917.43
3,510.18
2,534.01
3,495.47
4,344.37
4,209.29
3,370.78
2,666.50
2,065.57
1,221.12
Non-Current Liabilities
979.25
1,596.57
743.00
806.22
805.73
90.73
98.01
41.27
25.53
45.59
Secured Loans
0.55
0.78
8.47
747.15
766.06
61.92
84.57
31.40
37.68
43.33
Unsecured Loans
904.17
1,551.02
698.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
30.56
25.64
20.47
0.00
0.00
11.45
8.87
7.62
6.83
5.65
Current Liabilities
4,084.41
4,134.40
4,147.14
3,608.90
2,578.46
1,851.41
1,647.97
1,345.40
1,329.84
1,476.87
Trade Payables
1,627.48
1,448.81
1,322.81
1,313.19
1,047.00
1,140.51
994.09
757.31
769.08
703.42
Other Current Liabilities
816.81
787.73
1,265.27
492.74
461.99
365.13
325.02
278.90
261.05
259.45
Short Term Borrowings
987.99
1,316.03
1,019.87
1,339.42
747.99
76.10
93.65
84.31
86.13
96.88
Short Term Provisions
652.13
581.83
539.19
463.55
321.48
269.67
235.21
224.88
213.58
417.12
Total Liabilities
9,029.68
9,295.47
7,475.74
7,999.12
7,822.67
6,228.07
5,165.35
4,085.69
3,449.51
2,770.00
Net Block
2,743.66
2,614.59
1,739.26
1,778.74
1,863.71
1,673.57
1,330.61
1,144.74
950.24
844.07
Gross Block
4,530.57
4,106.87
2,932.52
2,740.22
2,601.76
2,179.60
1,667.78
1,342.97
1,041.27
1,717.13
Accumulated Depreciation
1,786.91
1,492.28
1,193.26
961.48
738.05
506.03
337.17
198.23
91.03
873.06
Non Current Assets
4,181.02
4,549.24
3,493.44
3,579.66
4,147.70
2,701.73
2,014.07
1,746.45
1,725.39
1,097.02
Capital Work in Progress
187.54
105.00
535.68
116.52
39.55
101.24
202.82
30.07
90.07
48.37
Non Current Investment
1,070.21
1,523.25
928.64
1,401.87
1,898.93
741.13
237.47
327.25
372.64
77.06
Long Term Loans & Adv.
148.68
265.02
263.16
245.48
339.08
127.85
213.95
218.00
274.95
102.47
Other Non Current Assets
3.45
0.75
12.75
37.05
6.43
57.94
29.22
26.39
37.49
25.05
Current Assets
4,842.25
4,713.87
3,982.30
4,419.46
3,674.97
3,526.34
3,151.28
2,339.24
1,724.12
1,672.98
Current Investments
1,696.51
1,800.99
833.73
1,393.25
1,008.77
749.88
856.80
174.85
415.74
440.88
Inventories
1,181.22
1,193.26
1,367.49
1,091.49
740.96
781.38
652.79
661.45
440.65
404.04
Sundry Debtors
393.33
328.94
331.93
257.27
320.36
394.24
304.60
179.16
170.61
135.81
Cash & Bank
446.35
197.98
184.90
211.34
122.85
109.82
186.42
120.76
87.65
226.33
Other Current Assets
1,124.84
484.00
448.43
419.92
1,482.03
1,491.02
1,150.67
1,203.02
609.47
465.92
Short Term Loans & Adv.
574.39
708.70
815.82
1,046.19
1,233.78
1,351.46
1,038.75
1,112.30
551.58
453.49
Net Current Assets
757.84
579.47
-164.84
810.56
1,096.51
1,674.93
1,503.31
993.84
394.28
196.11
Total Assets
9,023.27
9,263.11
7,475.74
7,999.12
7,822.67
6,228.07
5,165.35
4,085.69
3,449.51
2,770.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
2,572.98
2,526.21
1,299.52
1,875.52
1,484.53
1,155.78
1,248.77
441.28
959.23
584.46
PBT
2,916.66
3,027.36
2,078.53
2,512.80
1,843.86
1,768.90
1,518.36
1,304.00
1,220.46
949.59
Adjustment
260.09
-181.06
135.15
27.23
16.53
-14.50
-1.40
-14.77
9.06
-89.00
Changes in Working Capital
161.10
405.66
-327.25
-31.70
127.39
-2.49
228.27
-451.36
132.93
25.34
Cash after chg. in Working capital
3,337.85
3,251.96
1,886.43
2,508.33
1,987.78
1,751.91
1,745.23
837.87
1,362.45
885.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-764.87
-725.75
-586.91
-632.81
-503.25
-596.13
-496.46
-396.59
-403.22
-301.47
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
475.50
-1,517.06
910.89
435.62
-1,531.62
-855.53
-956.26
-149.85
-705.20
-450.30
Net Fixed Assets
-483.30
-639.06
-549.93
-177.67
-254.25
-265.57
-482.09
-239.27
252.31
-12.37
Net Investments
552.93
-1,299.54
961.51
191.69
-1,495.51
-480.68
-585.96
306.17
-260.29
-288.05
Others
405.87
421.54
499.31
421.60
218.14
-109.28
111.79
-216.75
-697.22
-149.88
Cash from Financing Activity
-2,830.48
-1,028.37
-2,245.84
-2,242.50
57.94
-352.68
-231.75
-295.08
-246.18
-181.37
Net Cash Inflow / Outflow
218.00
-19.22
-35.43
68.64
10.85
-52.43
60.76
-3.65
7.85
-47.21
Opening Cash & Equivalents
100.16
109.32
141.45
75.25
58.72
107.84
47.34
50.99
43.14
90.35
Closing Cash & Equivalent
319.45
100.16
109.32
141.45
75.26
58.72
107.84
47.34
50.99
43.14

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
163.62
146.71
106.19
146.10
181.64
176.17
141.39
112.10
87.07
51.90
ROA
23.29%
27.62%
19.59%
23.38%
19.83%
20.30%
21.71%
23.47%
26.51%
28.23%
ROE
57.10%
76.04%
49.89%
46.90%
32.39%
30.32%
33.00%
37.00%
49.44%
67.39%
ROCE
49.25%
55.50%
41.64%
45.27%
37.12%
44.36%
47.48%
51.92%
67.83%
81.56%
Fixed Asset Turnover
4.08
4.85
5.20
5.15
5.12
6.06
6.64
7.82
6.25
4.84
Receivable days
7.48
7.07
7.28
7.66
10.66
10.94
8.84
6.85
6.48
5.56
Inventory Days
24.58
27.40
30.40
24.31
22.70
22.45
24.01
21.57
17.87
18.74
Payable days
59.15
52.74
54.91
56.48
42.40
42.93
39.15
36.84
38.64
33.35
Cash Conversion Cycle
-27.09
-18.27
-17.23
-24.51
-9.04
-9.54
-6.30
-8.42
-14.29
-9.05
Total Debt/Equity
0.52
0.84
0.96
0.60
0.35
0.04
0.06
0.05
0.06
0.12
Interest Cover
18.77
18.93
15.40
23.66
24.98
195.60
201.05
240.27
251.61
247.01

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Britannia Industries reports marginal rise in Q4 consolidated net profit
    9th May 2025, 12:28 PM

    Consolidated total income of the company increased by 8.93% at Rs 4,495.21 crore for Q4FY25

    Read More
  • Britannia Industries reports 5% rise in Q3 consolidated net profit
    7th Feb 2025, 10:41 AM

    Total consolidated income of the company increased by 8.08% at Rs 4655.08 crore for Q3FY25

    Read More
  • Britannia Inds - Quarterly Results
    6th Feb 2025, 19:17 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.